Financial Services / Capital MarketsBSE
$1.80
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
8/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$16M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-39.2%
↓Gross Margin
N/A
•Debt/Equity
28.60
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
49.83x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-2.4M · FCF $-119.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | — | $95.7M |
| Net Income | $-2.4M | $-2.4M | $-35.2M | $-22.2M | $11.0M |
| EBITDA | $-1.9M | $-1.9M | $-42.0M | $-19.7M | $10.6M |
| EPS | -0.26 | -0.26 | -3.85 | -2.43 | 1.20 |
| Gross Margin | — | — | — | — | 6.0% |
| Operating Margin | — | — | — | — | -10.3% |
| Net Margin | — | — | — | — | 11.5% |
| Balance Sheet | |||||
| Debt/Equity | 28.60 | 28.60 | 6.57 | 1.34 | 0.75 |
| Cash Flow | |||||
| Free Cash Flow | $-119.8M | $-119.8M | $-23.3M | $-53.5M | $18.4M |
| Returns | |||||
| ROE | -39.2% | -39.2% | -412.6% | -42.5% | 11.8% |
| Valuation | |||||
| P/E | — | — | — | — | 6.67 |
| EV/EBITDA | — | — | — | — | 13.43 |
| P/B | 2.69 | 2.69 | 6.32 | 1.29 | 0.79 |
| Growth & Yield | |||||
| EPS Growth | 93.2% | 93.2% | -58.4% | -302.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-41.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-3.85 → -0.26
Residual
-41.9%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.